XFRAI93
Market cap4.32bUSD
Dec 20, Last price
0.69EUR
1D
-1.43%
1Q
6.98%
IPO
55.76%
Name
Indorama Ventures PCL
Chart & Performance
Profile
Indorama Ventures Public Company Limited produces and distributes polyethylene terephthalate (PET), purified terephthalic acid (PTA), paraxylene, purified isophthalic acid, naphthalene dicarboxylate (NDC), integrated purified ethylene oxide and ethylene glycol, polyester, rayon, nylon, polypropylene, composites, and worsted wool fibers products. It operates in five segments: Integrated PET, Specialty Chemicals, Packaging, Integrated Oxides and Derivatives, and Fibers. The company offers various PET resins, including hot-fill, high and low intrinsic viscosity, quick heat, and general grade to serve beverage containers and food, pharmaceutical and household products, and industrial packaging applications, as well as produces clear and colored preforms, bottles, and closures. It also provides ethylene glycol used as a raw material in the production of polyester fibers, antifreeze, liquid coolant, and solvent; monoethylene glycol for use as a feedstock in the production of PET and polyester fibers; diethylene glycol used to manufacture polyester polyols, unsaturated polyester resins, buffet heaters, paints and coatings, plasticizers, liquid laundry detergents, and cement grinding; and triethylene glycol used for natural gas dehydration. In addition, the company offers surfactants, LAB, and ethanolamines used in manufacture of detergents, homecare products, soaps, toothpastes, shampoos, hair conditioners, and other foaming products. In addition, it provides polyester fibers and yarns used for apparels, home textile, automotive, and non-woven; bicomponent fibers; and worsted wool yarns used in making suits and sweaters, as well as tire cord yarns used in air bags and tire cords. The company operates in Thailand, North America, Europe, and internationally. The company was incorporated in 2003 and is headquartered in Bangkok, Thailand. Indorama Ventures Public Company Limited is a subsidiary of Indorama Resources Limited.
IPO date
Sep 25, 2009
Employees
Domiciled in
TH
Incorporated in
TH
Valuation
Title THB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 544,295,915 -17.06% | 656,266,448 40.20% | 468,108,318 41.20% | |||||||
Cost of revenue | 534,821,921 | 602,771,562 | 428,235,275 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,473,994 | 53,494,886 | 39,873,043 | |||||||
NOPBT Margin | 1.74% | 8.15% | 8.52% | |||||||
Operating Taxes | (2,683,811) | 5,773,693 | 6,703,254 | |||||||
Tax Rate | 10.79% | 16.81% | ||||||||
NOPAT | 12,157,805 | 47,721,193 | 33,169,789 | |||||||
Net income | (10,797,942) -134.83% | 31,006,084 17.95% | 26,288,027 988.86% | |||||||
Dividends | (6,456,509) | (8,140,928) | (5,193,309) | |||||||
Dividend yield | 4.22% | 3.56% | 2.14% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 69,403,447 | 67,279,647 | 45,821,449 | |||||||
Long-term debt | 198,481,628 | 197,933,969 | 188,748,114 | |||||||
Deferred revenue | 7,499,690 | |||||||||
Other long-term liabilities | 10,110,006 | 14,229,877 | 3,896,986 | |||||||
Net debt | 241,381,239 | 231,406,096 | 212,613,611 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 53,133,716 | 77,981,104 | 33,771,874 | |||||||
CAPEX | (24,009,324) | (28,560,954) | (23,198,289) | |||||||
Cash from investing activities | (25,653,214) | (74,158,314) | (25,767,113) | |||||||
Cash from financing activities | (28,909,510) | 1,515,882 | (10,894,261) | |||||||
FCF | 27,287,406 | 4,899,752 | (15,542,345) | |||||||
Balance | ||||||||||
Cash | 19,756,888 | 23,056,984 | 17,369,601 | |||||||
Long term investments | 6,746,948 | 10,750,536 | 4,586,351 | |||||||
Excess cash | 994,198 | |||||||||
Stockholders' equity | 108,182,537 | 130,999,998 | 101,118,044 | |||||||
Invested Capital | 442,509,937 | 464,074,159 | 402,538,331 | |||||||
ROIC | 2.68% | 11.01% | 8.85% | |||||||
ROCE | 2.07% | 11.04% | 9.44% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,614,552 | 5,614,552 | 5,614,552 | |||||||
Price | 27.25 -33.13% | 40.75 -5.78% | 43.25 16.89% | |||||||
Market cap | 152,996,542 -33.13% | 228,792,994 -5.78% | 242,829,374 16.89% | |||||||
EV | 408,083,408 | 475,094,805 | 467,677,741 | |||||||
EBITDA | 37,171,289 | 79,216,290 | 61,609,732 | |||||||
EV/EBITDA | 10.98 | 6.00 | 7.59 | |||||||
Interest | 15,367,212 | 10,495,196 | 7,120,662 | |||||||
Interest/NOPBT | 162.20% | 19.62% | 17.86% |